{"text_format":"3","workbook":"xlsx","n_sheets":7,"sheets":["9工资福利(政府预算)","10工资福利","11个人家庭(政府预算)","12个人家庭","13商品服务(政府预算)","22项目支出绩效目标表","23整体支出绩效目标表"],"read":"whole","date_system":"1900"}

{"sheet":"9工资福利(政府预算)","index":0,"n_rows":11,"n_cols":14,"rows_kept":11,"merged":[[0,12,0,13],[1,0,1,13],[2,0,2,11],[2,12,2,13],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,3,10],[3,11,3,13],[10,0,10,4]]}
[{"$nulls":12},"部门公开表09"]
["一般公共预算基本支出表--人员经费(工资福利支出)(按政府预算经济分类)"]
["单位：411009_沅江市城镇垃圾无害化处理服务中心",{"$nulls":11},"金额单位：万元"]
["功能科目",null,null,"单位代码","单位名称（功能科目）","总  计","机关工资福利支出",{"$nulls":4},"对事业单位经常性补助"]
["类","款","项",{"$nulls":3},"合计","工资奖金津补贴","社会保障缴费","住房公积金","其他工资福利支出","合计","工资福利支出","其他对事业单位补助"]
[{"$nulls":4},"合计",{"v":52.727572,"d":"52.73"},{"$nulls":5},{"v":52.727572,"d":"52.73"},{"v":52.727572,"d":"52.73"}]
[{"$nulls":3},"411","沅江市城市管理和综合执法局",{"v":52.727572,"d":"52.73"},{"$nulls":5},{"v":52.727572,"d":"52.73"},{"v":52.727572,"d":"52.73"}]
[{"$nulls":3},"  411009","  沅江市城镇垃圾无害化处理服务中心",{"v":52.727572,"d":"52.73"},{"$nulls":5},{"v":52.727572,"d":"52.73"},{"v":52.727572,"d":"52.73"}]
["212","05","01","    411009","    城乡社区环境卫生",{"v":48.304468,"d":"48.30"},{"$nulls":5},{"v":48.304468,"d":"48.30"},{"v":48.304468,"d":"48.30"}]
["221","02","01","    411009","    住房公积金",{"v":4.423104,"d":"4.42"},{"$nulls":5},{"v":4.423104,"d":"4.42"},{"v":4.423104,"d":"4.42"}]
["注：如本表格为空，则表示本年度未安排此项目。"]

{"sheet":"10工资福利","index":1,"n_rows":11,"n_cols":22,"rows_kept":11,"merged":[[0,20,0,21],[1,0,1,21],[2,0,2,19],[2,20,2,21],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,3,10],[3,11,3,16],[3,17,4,17],[3,18,3,21],[10,0,10,4]]}
[{"$nulls":20},"部门公开表10"]
["一般公共预算基本支出表--人员经费(工资福利支出)(按部门预算经济分类)"]
["单位：411009_沅江市城镇垃圾无害化处理服务中心",{"$nulls":19},"金额单位：万元"]
["功能科目",null,null,"单位代码","单位名称（功能科目）","总  计","工资津补贴",{"$nulls":4},"社会保障缴费\t\t\t\t\t ",{"$nulls":5},"住房公积金","其他工资福利支出\t\t\t "]
["类","款","项",{"$nulls":3},"合计","基本工资","津贴补贴","奖金","绩效工资","合计","机关事业单位基本养老保险缴费","职业年金缴费","职工基本医疗保险缴费","公务员医疗补助缴费","其他社会保障缴费",null,"合计","伙食补助费","医疗费","其他工资福利支出"]
[{"$nulls":4},"合计",{"v":52.727572,"d":"52.73"},{"v":36.8592,"d":"36.86"},{"v":20.862,"d":"20.86"},null,3.72,{"v":12.2772,"d":"12.28"},{"v":9.456916,"d":"9.46"},{"v":5.897472,"d":"5.90"},null,{"v":2.651136,"d":"2.65"},null,{"v":0.908308,"d":"0.91"},{"v":4.423104,"d":"4.42"},{"v":1.988352,"d":"1.99"},null,null,{"v":1.988352,"d":"1.99"}]
[{"$nulls":3},"411","沅江市城市管理和综合执法局",{"v":52.727572,"d":"52.73"},{"v":36.8592,"d":"36.86"},{"v":20.862,"d":"20.86"},null,3.72,{"v":12.2772,"d":"12.28"},{"v":9.456916,"d":"9.46"},{"v":5.897472,"d":"5.90"},null,{"v":2.651136,"d":"2.65"},null,{"v":0.908308,"d":"0.91"},{"v":4.423104,"d":"4.42"},{"v":1.988352,"d":"1.99"},null,null,{"v":1.988352,"d":"1.99"}]
[{"$nulls":3},"  411009","  沅江市城镇垃圾无害化处理服务中心",{"v":52.727572,"d":"52.73"},{"v":36.8592,"d":"36.86"},{"v":20.862,"d":"20.86"},null,3.72,{"v":12.2772,"d":"12.28"},{"v":9.456916,"d":"9.46"},{"v":5.897472,"d":"5.90"},null,{"v":2.651136,"d":"2.65"},null,{"v":0.908308,"d":"0.91"},{"v":4.423104,"d":"4.42"},{"v":1.988352,"d":"1.99"},null,null,{"v":1.988352,"d":"1.99"}]
["212","05","01","    411009","    城乡社区环境卫生",{"v":48.304468,"d":"48.30"},{"v":36.8592,"d":"36.86"},{"v":20.862,"d":"20.86"},null,3.72,{"v":12.2772,"d":"12.28"},{"v":9.456916,"d":"9.46"},{"v":5.897472,"d":"5.90"},null,{"v":2.651136,"d":"2.65"},null,{"v":0.908308,"d":"0.91"},null,{"v":1.988352,"d":"1.99"},null,null,{"v":1.988352,"d":"1.99"}]
["221","02","01","    411009","    住房公积金",{"v":4.423104,"d":"4.42"},{"$nulls":11},{"v":4.423104,"d":"4.42"}]
["注：如本表格为空，则表示本年度未安排此项目。"]

{"sheet":"11个人家庭(政府预算)","index":2,"n_rows":10,"n_cols":11,"rows_kept":10,"merged":[[1,0,1,10],[2,0,2,8],[2,9,2,10],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9],[3,10,4,10],[9,0,9,4]]}
[{"$nulls":10},"部门公开表11"]
["一般公共预算基本支出表--人员经费(对个人和家庭的补助)(按政府预算经济分类)"]
["单位：411009_沅江市城镇垃圾无害化处理服务中心",{"$nulls":8},"金额单位：万元"]
["功能科目",null,null,"单位代码","单位名称（功能科目）","总计","社会福利和救济","助学金","个人农业生产补贴","离退休费","其他对个人和家庭的补助"]
["类","款","项"]
[{"$nulls":4},"合计",{"v":0,"d":"0.00"}]
[]
[]
[]
["注：如本表格为空，则表示本年度未安排此项目。"]

{"sheet":"12个人家庭","index":3,"n_rows":10,"n_cols":18,"rows_kept":10,"merged":[[0,16,0,17],[1,0,1,17],[2,0,2,15],[2,16,2,17],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9],[3,10,4,10],[3,11,4,11],[3,12,4,12],[3,13,4,13],[3,14,4,14],[3,15,4,15],[3,16,4,16],[3,17,4,17],[9,0,9,4]]}
[{"$nulls":16},"部门公开表12"]
["一般公共预算基本支出表--人员经费(对个人和家庭的补助)（按部门预算经济分类）"]
["单位：411009_沅江市城镇垃圾无害化处理服务中心",{"$nulls":15},"金额单位：万元"]
["功能科目",null,null,"单位代码","单位名称（功能科目）","总计","离休费","退休费","退职（役）费","抚恤金","生活补助","救济费","医疗费补助","助学金","奖励金","代缴社会保险费","个人农业生产补贴","其他对个人和家庭的补助"]
["类","款","项"]
[{"$nulls":4},"合计",{"v":0,"d":"0.00"}]
[]
[]
[]
["注：如本表格为空，则表示本年度未安排此项目。"]

{"sheet":"13商品服务(政府预算)","index":4,"n_rows":10,"n_cols":20,"rows_kept":10,"merged":[[0,18,0,19],[1,0,1,19],[2,0,2,17],[2,18,2,19],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,3,16],[3,17,3,19],[9,0,9,5]]}
[{"$nulls":18},"部门公开表13"]
["一般公共预算基本支出表--公用经费(商品和服务支出)（按政府预算经济分类）"]
["单位：411009_沅江市城镇垃圾无害化处理服务中心",{"$nulls":17},"金额单位：万元"]
["功能科目",null,null,"单位代码","单位名称（功能科目）","总计","机关商品和服务支出",{"$nulls":10},"对事业单位经常性补助"]
["类","款","项",{"$nulls":3},"合计","办公经费","会议费","培训费","专用材料购置费","委托业务费","公务接待费","因公出国（境）费用","公务用车运行维护费","维修(护)费","其他商品和服务支出","合计","商品和服务支出","其他对事业单位补助"]
[{"$nulls":4},"合计",{"v":2.011648,"d":"2.01"},{"$nulls":11},{"v":2.011648,"d":"2.01"},{"v":2.011648,"d":"2.01"}]
[{"$nulls":3},"411","沅江市城市管理和综合执法局",{"v":2.011648,"d":"2.01"},{"$nulls":11},{"v":2.011648,"d":"2.01"},{"v":2.011648,"d":"2.01"}]
[{"$nulls":3},"  411009","  沅江市城镇垃圾无害化处理服务中心",{"v":2.011648,"d":"2.01"},{"$nulls":11},{"v":2.011648,"d":"2.01"},{"v":2.011648,"d":"2.01"}]
["212","05","01","    411009","    城乡社区环境卫生",{"v":2.011648,"d":"2.01"},{"$nulls":11},{"v":2.011648,"d":"2.01"},{"v":2.011648,"d":"2.01"}]
["注：如本表格为空，则表示本年度未安排此项目。"]

{"sheet":"22项目支出绩效目标表","index":5,"n_rows":29,"n_cols":13,"rows_kept":29,"merged":[[1,2,1,12],[2,0,2,10],[2,11,2,12],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,3,12],[6,0,16,0],[6,1,16,1],[6,2,16,2],[6,3,16,3],[6,4,8,4],[9,4,11,4],[12,4,15,4],[17,0,27,0],[17,1,27,1],[17,2,27,2],[17,3,27,3],[17,4,19,4],[20,4,22,4],[23,4,26,4],[28,0,28,3]]}
[{"$nulls":12},"部门公开表22"]
[null,null,"项目支出绩效目标表"]
["单位：411009_沅江市城镇垃圾无害化处理服务中心",{"$nulls":10},"金额单位：万元"]
["单位代码","单位（专项）名称","资金总额","实施期绩效目标","绩效指标"]
[{"$nulls":4},"一级指标","二级指标","三级指标","指标值","指标值内容","评（扣分标准）"," 度量单位","指标值类型","备注"]
["411009","沅江市城镇垃圾无害化处理服务中心",{"v":1128,"d":"1,128.00"}]
["  411009","  B电费及渗滤液处理",{"v":1000,"d":"1,000.00"},"满意度100%","成本指标","经济成本指标","完成","100%",null,null,"年","定量"]
[{"$nulls":5},"社会成本指标","完成","100%",null,null,"年","定量"]
[{"$nulls":5},"生态环境成本指标","完成","100%",null,null,"年","定量"]
[{"$nulls":4},"产出指标","数量指标","完成","100%",null,null,"年","定量"]
[{"$nulls":5},"质量指标","完成","100%",null,null,"年","定量"]
[{"$nulls":5},"时效指标","完成","100%",null,null,"年","定量"]
[{"$nulls":4},"效益指标 ","经济效益指标","完成","100%",null,null,"年","定量"]
[{"$nulls":5},"社会效益指标","完成","100%",null,null,"年","定量"]
[{"$nulls":5},"生态效益指标","完成","100%",null,null,"年","定量"]
[{"$nulls":5},"可持续影响指标","完成","100%",null,null,"年","定量"]
[{"$nulls":4},"满意度指标","服务对象满意度指标","完成","100%",null,null,"年","定量"]
["  411009","  B垃圾填埋场运营经费",{"v":128,"d":"128.00"},"完成100%","成本指标","经济成本指标","完成","100%",null,null,"年","定量"]
[{"$nulls":5},"社会成本指标","完成","100%",null,null,"年","定量"]
[{"$nulls":5},"生态环境成本指标","完成","100%",null,null,"年","定量"]
[{"$nulls":4},"产出指标","数量指标","完成","100%",null,null,"年","定量"]
[{"$nulls":5},"质量指标","完成","100%",null,null,"年","定量"]
[{"$nulls":5},"时效指标","完成","100%",null,null,"年","定量"]
[{"$nulls":4},"效益指标 ","经济效益指标","完成","100%",null,null,"年","定量"]
[{"$nulls":5},"社会效益指标","完成","100%",null,null,"年","定量"]
[{"$nulls":5},"生态效益指标","完成","100%",null,null,"年","定量"]
[{"$nulls":5},"可持续影响指标","完成","100%",null,null,"年","定量"]
[{"$nulls":4},"满意度指标","服务对象满意度指标","完成","100%",null,null,"年","定量"]
["注：如本表格为空，则表示本年度未安排此项目。"]

{"sheet":"23整体支出绩效目标表","index":6,"n_rows":19,"n_cols":19,"rows_kept":19,"merged":[[1,0,1,18],[2,0,2,18],[3,16,3,18],[4,0,6,0],[4,1,6,1],[4,2,4,8],[4,9,6,9],[4,10,5,18],[5,2,6,2],[5,3,5,6],[5,7,5,8],[7,0,17,0],[7,1,17,1],[7,2,17,2],[7,3,17,3],[7,4,17,4],[7,5,17,5],[7,6,17,6],[7,7,17,7],[7,8,17,8],[7,9,17,9],[7,10,9,10],[10,10,12,10],[13,10,16,10],[18,0,18,7]]}
[{"$nulls":18},"部门公开表23"]
["整体支出绩效目标表"]
["单位：411009_沅江市城镇垃圾无害化处理服务中心"]
[{"$nulls":16},"金额单位：万元"]
["单位编码","单位名称","年度预算申请",{"$nulls":6},"整体绩效目标","部门整体支出年度绩效目标"]
[null,null,"资金总额","按收入性质分",{"$nulls":3},"按支出性质分"]
[{"$nulls":3},"一般公共预算","政府性基金拨款","财政专户管理资金","其他资金","基本支出","项目支出",null,"一级指标","二级指标","三级指标","指标值类型","指标值","计量单位","指标解释","评（扣）分标准","备注"]
["411009","沅江市城镇垃圾无害化处理服务中心",{"v":1182.73922,"d":"1,182.74"},{"v":182.73922,"d":"182.74"},{"v":1000,"d":"1,000.00"},null,null,{"v":54.73922,"d":"54.74"},{"v":1128,"d":"1,128.00"},null,"成本指标","经济成本指标","合理安排资金","1128万元","1128万元","年","经济成本指标完成情况","全部完成得8分，未完成的扣2分"]
[{"$nulls":11},"社会成本指标","控制成本","1128万元","1128万元","年","社会成本指标完成情况","全部完成得8分，未完成的扣2分"]
[{"$nulls":11},"生态环境成本指标","居住环境卫生","完成环境卫生管理工作","完成环境卫生各项工作","年","生态环境成本指标完成情况","全部完成得8分，未完成的扣2分"]
[{"$nulls":10},"产出指标","数量指标","年度工作任务完成",{"v":1,"d":"100%"},"年度工作任务完成100%","年","数量指标完成情况","全部完成得6分，未完成的扣2分"]
[{"$nulls":11},"质量指标","推进城市卫生管理","提升城市形象","开展道路、绿化等各类设施","年","质量指标完成情况","全部完成得10分，未完成的扣2分"]
[{"$nulls":11},"时效指标","完成时限","2024年12月31日前","2024年12月31日前","年","时效指标完成情况","全部完成得10分，未完成的扣2分"]
[{"$nulls":10},"效益指标 ","经济效益指标","控制成本","节约资金","严格经费使用","年","经济效益指标完成情况","全部完成得10分，未完成的扣2分"]
[{"$nulls":11},"社会效益指标","加强环境卫生管理","提升形象","202年12月31日前","年","社会效益指标完成情况","全部完成得10分，未完成的扣2分"]
[{"$nulls":11},"生态效益指标","提高居住环境卫生管理","提高环境卫生管理","提高环境卫生管理水平","年","生态效益指标完成情况","全部完成得10分，未完成的扣2分"]
[{"$nulls":11},"可持续影响指标","坚持精细化管理","使居住环境更加宜居","坚持精细化管理","年","可持续指标完成情况","全部完成得10分，未完成的扣2分"]
[{"$nulls":10},"满意度指标","服务对象满意度指标","市民满意度","满意度达到95%以上","市民对居住环境投诉减少","年","服务对象满意度指标完成情况","全部完成得10分，未完成的扣2分"]
["注：如本表格为空，则表示本年度未安排此项目。"]